[SEM] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 43.88%
YoY- 167.91%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 3,901,226 3,764,281 3,566,920 3,258,932 2,991,931 2,809,085 2,605,438 30.91%
PBT 122,793 142,339 176,965 153,231 118,162 92,905 57,707 65.51%
Tax -52,790 -57,846 -68,210 -51,517 -41,647 -34,062 -26,135 59.85%
NP 70,003 84,493 108,755 101,714 76,515 58,843 31,572 70.11%
-
NP to SH 57,753 66,453 93,046 80,824 56,173 43,483 18,684 112.34%
-
Tax Rate 42.99% 40.64% 38.54% 33.62% 35.25% 36.66% 45.29% -
Total Cost 3,831,223 3,679,788 3,458,165 3,157,218 2,915,416 2,750,242 2,573,866 30.39%
-
Net Worth 149,745 135,531 124,570 110,829 114,321 89,992 58,793 86.60%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 149,745 135,531 124,570 110,829 114,321 89,992 58,793 86.60%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.79% 2.24% 3.05% 3.12% 2.56% 2.09% 1.21% -
ROE 38.57% 49.03% 74.69% 72.93% 49.14% 48.32% 31.78% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 351.45 337.73 316.69 289.34 265.64 249.40 231.32 32.19%
EPS 5.20 5.96 8.26 7.18 4.99 3.86 1.66 114.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1216 0.1106 0.0984 0.1015 0.0799 0.0522 88.42%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 316.30 305.20 289.20 264.23 242.58 227.76 211.24 30.91%
EPS 4.68 5.39 7.54 6.55 4.55 3.53 1.51 112.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1099 0.101 0.0899 0.0927 0.073 0.0477 86.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.04 1.93 1.56 1.39 1.43 1.50 1.53 -
P/RPS 0.58 0.57 0.49 0.48 0.54 0.60 0.66 -8.26%
P/EPS 39.21 32.37 18.88 19.37 28.67 38.85 92.23 -43.49%
EY 2.55 3.09 5.30 5.16 3.49 2.57 1.08 77.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 15.87 14.10 14.13 14.09 18.77 29.31 -35.70%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 -
Price 2.04 1.86 1.70 1.56 1.41 1.45 1.50 -
P/RPS 0.58 0.55 0.54 0.54 0.53 0.58 0.65 -7.32%
P/EPS 39.21 31.20 20.58 21.74 28.27 37.56 90.42 -42.73%
EY 2.55 3.21 4.86 4.60 3.54 2.66 1.11 74.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 15.30 15.37 15.85 13.89 18.15 28.74 -34.85%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment